Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
64,04
USD
|
-0,85%
|
|
+1,28%
|
+16,86%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.641
|
5.346
|
5.314
|
6.219
|
-
|
-
|
Bedrijfswaarde
1 |
7.555
|
5.346
|
8.488
|
9.437
|
9.402
|
9.241
|
K/w-verhouding
|
15,2
x
|
14,5
x
|
13,9
x
|
16,5
x
|
15
x
|
13,6
x
|
Dividendrendement
|
2,5%
|
4,63%
|
5,04%
|
4,6%
|
4,86%
|
5,21%
|
Marktkapitalisatie/omzet
|
5,53
x
|
5,81
x
|
5,76
x
|
6,31
x
|
5,79
x
|
5,35
x
|
Bedrijfswaarde/omzet
|
8,99
x
|
5,81
x
|
9,21
x
|
9,57
x
|
8,76
x
|
7,96
x
|
Bedrijfswaarde/EBITDA
|
9,84
x
|
6,44
x
|
9,19
x
|
9,76
x
|
9,14
x
|
8,5
x
|
Bedrijfswaarde/FCF
|
17,5
x
|
-
|
326
x
|
25,4
x
|
20
x
|
18,6
x
|
FCF Yield
|
5,72%
|
-
|
0,31%
|
3,94%
|
4,99%
|
5,39%
|
Price to Book
|
1,2
x
|
-
|
1,28
x
|
1,47
x
|
1,42
x
|
1,36
x
|
Aantal aandelen (in duizenden)
|
96.732
|
96.751
|
96.971
|
97.109
|
-
|
-
|
Referentieprijs
2 |
47,98
|
55,26
|
54,80
|
64,04
|
64,04
|
64,04
|
Datum van publicatie
|
25/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
840
|
920
|
922
|
986,2
|
1.073
|
1.161
|
EBITDA
1 |
-
|
768
|
830
|
924
|
967,1
|
1.029
|
1.087
|
Bedrijfsresultaat (EBIT)
1 |
-
|
402
|
478
|
471
|
485,9
|
545,4
|
561,3
|
Operationele Marge
|
-
|
47,86%
|
51,96%
|
51,08%
|
49,27%
|
50,82%
|
48,33%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
500
|
514,4
|
573,5
|
614,5
|
Nettowinst (verlies)
1 |
247
|
-
|
370
|
384
|
381,3
|
416,9
|
458,7
|
Nettomarge
|
-
|
-
|
40,22%
|
41,65%
|
38,66%
|
38,85%
|
39,5%
|
WPA
2 |
2,550
|
3,160
|
3,810
|
3,940
|
3,878
|
4,283
|
4,704
|
Free Cash Flow
1 |
-
|
432
|
-
|
26
|
371,7
|
469
|
498
|
FCF-marge
|
-
|
51,43%
|
-
|
2,82%
|
37,69%
|
43,7%
|
42,88%
|
Kasstroomconversie (ebitda)
|
-
|
56,25%
|
-
|
2,81%
|
38,43%
|
45,59%
|
45,82%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
6,77%
|
97,47%
|
112,49%
|
108,57%
|
Dividend per aandeel
2 |
-
|
1,200
|
2,560
|
2,760
|
2,948
|
3,115
|
3,336
|
Datum van publicatie
|
7/05/21
|
25/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
212
|
223
|
215
|
227
|
235
|
243
|
220
|
224
|
234
|
244
|
242,3
|
241,4
|
252,1
|
261,9
|
268
|
EBITDA
1 |
188
|
196
|
191
|
205
|
207
|
227
|
225
|
224
|
236
|
239
|
239,7
|
235,4
|
242,4
|
251,8
|
261,3
|
Bedrijfsresultaat (EBIT)
1 |
106
|
110
|
104
|
137
|
121
|
116
|
110
|
117
|
124
|
130
|
118
|
117,7
|
125,6
|
133,9
|
146
|
Operationele Marge
|
50%
|
49,33%
|
48,37%
|
60,35%
|
51,49%
|
47,74%
|
50%
|
52,23%
|
52,99%
|
53,28%
|
48,72%
|
48,75%
|
49,84%
|
51,11%
|
54,48%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
123
|
124
|
127
|
126
|
124,5
|
122,5
|
130,6
|
136,8
|
147
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
91
|
113
|
85
|
81
|
91
|
91
|
121
|
92,01
|
88,55
|
94,76
|
100,9
|
104
|
Nettomarge
|
-
|
-
|
-
|
40,09%
|
48,09%
|
34,98%
|
36,82%
|
40,62%
|
38,89%
|
49,59%
|
37,97%
|
36,68%
|
37,59%
|
38,53%
|
38,81%
|
WPA
2 |
0,7700
|
0,8900
|
0,8400
|
0,9300
|
1,160
|
0,8800
|
0,8400
|
0,9300
|
0,9400
|
1,240
|
0,9553
|
0,9276
|
0,9664
|
1,008
|
1,070
|
Dividend per aandeel
2 |
-
|
0,6000
|
0,6400
|
0,6400
|
0,6400
|
0,6400
|
0,6900
|
0,6900
|
0,6900
|
0,6900
|
0,7360
|
0,7360
|
0,7370
|
0,7470
|
0,7850
|
Datum van publicatie
|
5/11/21
|
25/02/22
|
5/05/22
|
3/08/22
|
28/10/22
|
16/02/23
|
2/05/23
|
1/08/23
|
1/11/23
|
16/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
2.914
|
-
|
3.174
|
3.219
|
3.183
|
3.022
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
3,794
x
|
-
|
3,435
x
|
3,328
x
|
3,094
x
|
2,78
x
|
Free Cash Flow
1 |
-
|
432
|
-
|
26
|
372
|
469
|
498
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
7,73%
|
-
|
9,43%
|
9,14%
|
10%
|
10,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
40,00
|
-
|
42,70
|
43,60
|
45,10
|
46,90
|
Cashflow per aandeel
|
-
|
5,900
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
140
|
-
|
772
|
337
|
392
|
395
|
Capex/omzet
|
-
|
16,67%
|
-
|
83,73%
|
34,12%
|
36,53%
|
34,01%
|
Datum van publicatie
|
7/05/21
|
25/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Laatste slotkoers
64,04
USD Gemiddelde koersdoel
62,1
USD Spread / Gemiddelde doel -3,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,86% | 6,22 mld. | | +15,65% | 53,75 mld. | | +34,97% | 5,96 mld. | | 0,00% | 2,22 mld. | | +34,17% | 1,65 mld. | | -5,23% | 1,63 mld. | | -1,23% | 1,11 mld. | | -0,11% | 761 mln. | | -.--% | 328 mln. | | -4,76% | 156 mln. |
Aardgasleiding
|